[BPURI] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.01%
YoY- 132.02%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,053,982 1,242,927 1,258,087 1,119,523 675,775 720,626 542,385 11.69%
PBT 15,972 22,185 16,148 15,823 7,640 9,218 7,914 12.40%
Tax -10,480 -17,955 -5,308 -5,027 -2,088 -2,126 -641 59.24%
NP 5,492 4,230 10,840 10,796 5,552 7,092 7,273 -4.56%
-
NP to SH 5,717 2,780 10,046 10,160 4,379 6,299 6,468 -2.03%
-
Tax Rate 65.61% 80.93% 32.87% 31.77% 27.33% 23.06% 8.10% -
Total Cost 1,048,490 1,238,697 1,247,247 1,108,727 670,223 713,534 535,112 11.85%
-
Net Worth 147,364 128,820 118,712 105,288 82,921 74,696 72,525 12.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,498 2,336 2,126 4,181 3,563 4,958 2,427 0.48%
Div Payout % 43.70% 84.04% 21.17% 41.16% 81.39% 78.71% 37.52% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 147,364 128,820 118,712 105,288 82,921 74,696 72,525 12.53%
NOSH 135,757 120,000 111,164 105,288 88,195 82,582 82,163 8.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.52% 0.34% 0.86% 0.96% 0.82% 0.98% 1.34% -
ROE 3.88% 2.16% 8.46% 9.65% 5.28% 8.43% 8.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 776.37 1,035.77 1,131.74 1,063.29 766.23 872.61 660.13 2.73%
EPS 4.21 2.32 9.04 9.65 4.97 7.63 7.87 -9.89%
DPS 1.84 1.95 1.91 4.00 4.04 6.00 3.00 -7.81%
NAPS 1.0855 1.0735 1.0679 1.00 0.9402 0.9045 0.8827 3.50%
Adjusted Per Share Value based on latest NOSH - 105,288
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 156.18 184.18 186.43 165.89 100.14 106.78 80.37 11.69%
EPS 0.85 0.41 1.49 1.51 0.65 0.93 0.96 -2.00%
DPS 0.37 0.35 0.32 0.62 0.53 0.73 0.36 0.45%
NAPS 0.2184 0.1909 0.1759 0.156 0.1229 0.1107 0.1075 12.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.80 0.83 0.96 1.26 0.83 0.94 0.95 -
P/RPS 0.10 0.08 0.08 0.12 0.11 0.11 0.14 -5.44%
P/EPS 19.00 35.83 10.62 13.06 16.72 12.32 12.07 7.84%
EY 5.26 2.79 9.41 7.66 5.98 8.11 8.29 -7.29%
DY 2.30 2.35 1.99 3.17 4.87 6.38 3.16 -5.15%
P/NAPS 0.74 0.77 0.90 1.26 0.88 1.04 1.08 -6.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.79 0.85 0.87 1.30 0.84 0.80 0.91 -
P/RPS 0.10 0.08 0.08 0.12 0.11 0.09 0.14 -5.44%
P/EPS 18.76 36.69 9.63 13.47 16.92 10.49 11.56 8.39%
EY 5.33 2.73 10.39 7.42 5.91 9.53 8.65 -7.74%
DY 2.33 2.29 2.20 3.08 4.81 7.50 3.30 -5.63%
P/NAPS 0.73 0.79 0.81 1.30 0.89 0.88 1.03 -5.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment